Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $94,500 initial cash invested.
-5.22%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$3,330
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$3,741
Mortgage P&I
68%
$2,260
Property Taxes
3%
$84
Home Insurance
5%
$158
HOA
11%
$374
PManagement
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8314 E Indianola Ave, Scottsdale, AZ 85251 | $3,600 | 3 | 2 | 1416 | 0.1 mi |
8350 E Indianola Ave, Scottsdale, AZ 85251 | $2,750 | 3 | 2 | 1416 | 0.1 mi |
3514 N 83rd St, Scottsdale, AZ 85251 | $3,700 | 3 | 2 | 1416 | 0.3 mi |
3425 N 85th St, Scottsdale, AZ 85251 | $3,500 | 3 | 2 | 1336 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality